As of 2024-12-15, the Intrinsic Value of Gevo Inc (GEVO) is
3.26 USD. This GEVO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 1.54 USD, the upside of Gevo Inc is
111.80%.
The range of the Intrinsic Value is 2.20 - 4.55 USD
GEVO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(274.88) - (21.10) |
(37.99) |
-2566.7% |
| DCF (Growth 10y) |
(13.87) - (154.14) |
(23.25) |
-1609.6% |
| DCF (EBITDA 5y) |
2.20 - 4.55 |
3.26 |
111.8% |
| DCF (EBITDA 10y) |
0.87 - 3.84 |
2.17 |
41.0% |
| Fair Value |
-1.66 - -1.66 |
-1.66 |
-207.83% |
| P/E |
(2.53) - (1.82) |
(2.24) |
-245.6% |
| EV/EBITDA |
(0.77) - 2.31 |
0.46 |
-70.1% |
| EPV |
(5.69) - (7.99) |
(6.84) |
-544.0% |
| DDM - Stable |
(6.17) - (50.89) |
(28.53) |
-1952.7% |
| DDM - Multi |
(3.74) - (24.01) |
(6.48) |
-520.6% |
GEVO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
368.69 |
| Beta |
3.24 |
| Outstanding shares (mil) |
239.41 |
| Enterprise Value (mil) |
214.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.94% |
| Cost of Debt |
5.50% |
| WACC |
5.64% |